For saleSingle family
$184,900
707 Irvine Ave NW
Bemidji MN 56601
3 beds, 1 bath, 1,360 sqft
707 Irvine Ave NW is a 3 beds, 1 bath, 1,360 sqft single family home for sale at $184,900 in Bemidji MN 56601. At 20% down it rents for an estimated $1,550/mo and returns $253/mo a month at a 8.2% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $1,550/mo
- Monthly cash flow
- $253/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 8.2%
- Max offer
- $184,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.